Huddly AS Income Statement

Financials in millions NOK. Fiscal year is January - December.

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	211.31	148.78	210.72	451.6	336.93
Revenue Growth (YoY)	42.03%	-29.39%	-53.34%	34.03%	-7.83%
Cost of Revenue	114.22	77.23	109.8	284.18	169.21
Gross Profit	97.1	71.55	100.92	167.42	167.72
Selling, General & Admin	118.27	115.3	93.07	122.23	347.56
Other Operating Expenses	43.85	48.55	62.49	43.55	33.52
Operating Expenses	230.73	224.94	220.11	218.57	414.39
Operating Income	-133.63	-153.39	-119.19	-51.15	-246.67
Interest Expense	-14.03	-14.43	-6.91	-0.46	-0.03
Interest & Investment Income	2.62	4.18	3.48	4.59	0.53
Currency Exchange Gain (Loss)	6.25	-5.04	6.29	8.56	6.24
Other Non Operating Income (Expenses)	-2.79	-3.03	-6.73	-3.08	-6.86
EBT Excluding Unusual Items	-141.58	-171.71	-123.05	-41.54	-246.78
Legal Settlements	-	-	-	-	-76.73
Pretax Income	-141.58	-171.71	-123.05	-41.54	-323.51
Income Tax Expense	-	0.47	2	-	-
Net Income	-141.58	-172.18	-125.05	-41.54	-323.51
Net Income to Common	-141.58	-172.18	-125.05	-41.54	-323.51
Shares Outstanding (Basic)	22	6	2	2	2
Shares Outstanding (Diluted)	22	6	2	2	2
Shares Change (YoY)	291.03%	149.16%	7.88%	-0.69%	-8.02%
EPS (Basic)	-6.37	-30.29	-54.82	-19.65	-151.93
EPS (Diluted)	-6.37	-30.29	-55.00	-20.00	-152.00
Free Cash Flow	-34.11	-116.16	-115.49	-34.92	-6.88
Free Cash Flow Per Share	-1.53	-20.44	-50.62	-16.51	-3.23
Gross Margin	45.95%	48.09%	47.89%	37.07%	49.78%
Operating Margin	-63.24%	-103.10%	-56.56%	-11.33%	-73.21%
Profit Margin	-67.00%	-115.73%	-59.34%	-9.20%	-96.02%
Free Cash Flow Margin	-16.14%	-78.07%	-54.80%	-7.73%	-2.04%
EBITDA	-65.03	-143.59	-108.52	-47.33	-242.2
EBITDA Margin	-30.77%	-96.51%	-51.50%	-10.48%	-71.88%
D&A For EBITDA	68.61	9.8	10.67	3.82	4.47
EBIT	-133.63	-153.39	-119.19	-51.15	-246.67
EBIT Margin	-63.24%	-103.10%	-56.56%	-11.33%	-73.21%
Revenue as Reported	211.31	148.78	210.72	451.6	336.93
Advertising Expenses	-	6.81	8.13	6.85	1.64

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.